[MSNIAGA] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	120,101	129,921	151,140	148,625	140,311	149,988	111,516	1.24%
YoY %	-7.56%	-14.04%	1.69%	5.93%	-6.45%	34.50%	-	-
Horiz. %	107.70%	116.50%	135.53%	133.28%	125.82%	134.50%	100.00%	-
PBT	2,386	2,016	1,974	11,751	10,252	13,098	13,095	-24.68%
YoY %	18.35%	2.13%	-83.20%	14.62%	-21.73%	0.02%	-	-
Horiz. %	18.22%	15.40%	15.07%	89.74%	78.29%	100.02%	100.00%	-
Tax	-716	-595	-592	-3,449	-3,010	-3,919	-4,159	-25.39%
YoY %	-20.34%	-0.51%	82.84%	-14.58%	23.19%	5.77%	-	-
Horiz. %	17.22%	14.31%	14.23%	82.93%	72.37%	94.23%	100.00%	-
NP	1,670	1,421	1,382	8,302	7,242	9,179	8,936	-24.36%
YoY %	17.52%	2.82%	-83.35%	14.64%	-21.10%	2.72%	-	-
Horiz. %	18.69%	15.90%	15.47%	92.91%	81.04%	102.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,028	520	655	7,937	7,001	9,179	8,936	-30.23%
YoY %	97.69%	-20.61%	-91.75%	13.37%	-23.73%	2.72%	-	-
Horiz. %	11.50%	5.82%	7.33%	88.82%	78.35%	102.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.01%	29.51%	29.99%	29.35%	29.36%	29.92%	31.76%	-
YoY %	1.69%	-1.60%	2.18%	-0.03%	-1.87%	-5.79%	-	-
Horiz. %	94.49%	92.92%	94.43%	92.41%	92.44%	94.21%	100.00%	-
Total Cost	118,431	128,500	149,758	140,323	133,069	140,809	102,580	2.42%
YoY %	-7.84%	-14.19%	6.72%	5.45%	-5.50%	37.27%	-	-
Horiz. %	115.45%	125.27%	145.99%	136.79%	129.72%	137.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,807	179,581	174,666	177,585	166,719	146,743	133,740	5.14%
YoY %	0.68%	2.81%	-1.64%	6.52%	13.61%	9.72%	-	-
Horiz. %	135.19%	134.28%	130.60%	132.78%	124.66%	109.72%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	180,807	179,581	174,666	177,585	166,719	146,743	133,740	5.14%
YoY %	0.68%	2.81%	-1.64%	6.52%	13.61%	9.72%	-	-
Horiz. %	135.19%	134.28%	130.60%	132.78%	124.66%	109.72%	100.00%	-
NOSH	60,470	60,465	60,648	60,403	60,405	60,388	59,973	0.13%
YoY %	0.01%	-0.30%	0.41%	-0.00%	0.03%	0.69%	-	-
Horiz. %	100.83%	100.82%	101.13%	100.72%	100.72%	100.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	1.39%	1.09%	0.91%	5.59%	5.16%	6.12%	8.01%	-
YoY %	27.52%	19.78%	-83.72%	8.33%	-15.69%	-23.60%	-	-
Horiz. %	17.35%	13.61%	11.36%	69.79%	64.42%	76.40%	100.00%	-
ROE	0.57%	0.29%	0.38%	4.47%	4.20%	6.26%	6.68%	-
YoY %	96.55%	-23.68%	-91.50%	6.43%	-32.91%	-6.29%	-	-
Horiz. %	8.53%	4.34%	5.69%	66.92%	62.87%	93.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	198.61	214.87	249.21	246.05	232.28	248.37	185.94	1.10%
YoY %	-7.57%	-13.78%	1.28%	5.93%	-6.48%	33.58%	-	-
Horiz. %	106.81%	115.56%	134.03%	132.33%	124.92%	133.58%	100.00%	-
EPS	1.70	0.86	1.08	13.14	11.59	15.20	14.90	-30.33%
YoY %	97.67%	-20.37%	-91.78%	13.37%	-23.75%	2.01%	-	-
Horiz. %	11.41%	5.77%	7.25%	88.19%	77.79%	102.01%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.99	2.97	2.88	2.94	2.76	2.43	2.23	5.00%
YoY %	0.67%	3.12%	-2.04%	6.52%	13.58%	8.97%	-	-
Horiz. %	134.08%	133.18%	129.15%	131.84%	123.77%	108.97%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 60,399
RPS	198.84	215.09	250.22	246.06	232.30	248.32	184.62	1.24%
YoY %	-7.55%	-14.04%	1.69%	5.92%	-6.45%	34.50%	-	-
Horiz. %	107.70%	116.50%	135.53%	133.28%	125.83%	134.50%	100.00%	-
EPS	1.70	0.86	1.08	13.14	11.59	15.20	14.79	-30.24%
YoY %	97.67%	-20.37%	-91.78%	13.37%	-23.75%	2.77%	-	-
Horiz. %	11.49%	5.81%	7.30%	88.84%	78.36%	102.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.9934	2.9731	2.8917	2.9401	2.7602	2.4294	2.2142	5.14%
YoY %	0.68%	2.81%	-1.65%	6.52%	13.62%	9.72%	-	-
Horiz. %	135.19%	134.27%	130.60%	132.78%	124.66%	109.72%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.50	1.60	2.36	2.60	2.68	3.70	4.72	-
P/RPS	0.76	0.74	0.95	1.06	1.15	1.49	2.54	-18.20%
YoY %	2.70%	-22.11%	-10.38%	-7.83%	-22.82%	-41.34%	-	-
Horiz. %	29.92%	29.13%	37.40%	41.73%	45.28%	58.66%	100.00%	-
P/EPS	88.24	186.05	218.52	19.79	23.12	24.34	31.68	18.59%
YoY %	-52.57%	-14.86%	1,004.19%	-14.40%	-5.01%	-23.17%	-	-
Horiz. %	278.54%	587.28%	689.77%	62.47%	72.98%	76.83%	100.00%	-
EY	1.13	0.54	0.46	5.05	4.32	4.11	3.16	-15.73%
YoY %	109.26%	17.39%	-90.89%	16.90%	5.11%	30.06%	-	-
Horiz. %	35.76%	17.09%	14.56%	159.81%	136.71%	130.06%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.50	0.54	0.82	0.88	0.97	1.52	2.12	-21.37%
YoY %	-7.41%	-34.15%	-6.82%	-9.28%	-36.18%	-28.30%	-	-
Horiz. %	23.58%	25.47%	38.68%	41.51%	45.75%	71.70%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	27/08/08	28/08/07	11/08/06	05/08/05	05/08/04	01/08/03	-
Price	1.65	1.57	2.10	2.53	2.66	3.86	4.88	-
P/RPS	0.83	0.73	0.84	1.03	1.15	1.55	2.62	-17.42%
YoY %	13.70%	-13.10%	-18.45%	-10.43%	-25.81%	-40.84%	-	-
Horiz. %	31.68%	27.86%	32.06%	39.31%	43.89%	59.16%	100.00%	-
P/EPS	97.06	182.56	194.44	19.25	22.95	25.39	32.75	19.83%
YoY %	-46.83%	-6.11%	910.08%	-16.12%	-9.61%	-22.47%	-	-
Horiz. %	296.37%	557.44%	593.71%	58.78%	70.08%	77.53%	100.00%	-
EY	1.03	0.55	0.51	5.19	4.36	3.94	3.05	-16.53%
YoY %	87.27%	7.84%	-90.17%	19.04%	10.66%	29.18%	-	-
Horiz. %	33.77%	18.03%	16.72%	170.16%	142.95%	129.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.55	0.53	0.73	0.86	0.96	1.59	2.19	-20.55%
YoY %	3.77%	-27.40%	-15.12%	-10.42%	-39.62%	-27.40%	-	-
Horiz. %	25.11%	24.20%	33.33%	39.27%	43.84%	72.60%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos